DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Comfort Systems USA, Inc. (FIX)

Industrials | Engineering & Construction

Today's Price

$1641.19

Today's Fair Value

$1871.53 +14.03%

Margin of Safety

+12.31%

Projected Value (5Y)

$3014.12 +83.65%

Dividends Paid (5Y)

$26.20

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 27.7% | CAGR (5y): 47.06%

Diluted Shares Growth Rate

Regression: -0.73% | CAGR (5y): -0.73%

Dividend Growth Rate

Regression: 18.47% | CAGR (5y): 45.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.82x)

Discount Rate